XML 42 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, By Segment
Our segment results were as follows for the three and nine months ended September 30, 2017 and 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Three months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
Revenues - external customers
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
8,077

 
$

 
$

 
$

 
$

 
$

 
$
8,077

Group Medicare Advantage
1,272

 

 

 

 

 

 
1,272

Medicare stand-alone PDP
921

 

 

 

 

 

 
921

Total Medicare
10,270

 

 

 

 

 

 
10,270

Fully-insured
121

 
1,370

 

 
224

 

 

 
1,715

Specialty

 
331

 

 

 

 

 
331

Medicaid and other
630

 

 

 

 
9

 

 
639

Total premiums
11,021

 
1,701

 

 
224

 
9

 

 
12,955

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
60

 

 

 

 
60

ASO and other
2

 
140

 

 

 
1

 

 
143

Pharmacy

 

 
20

 

 

 

 
20

Total services revenue
2

 
140

 
80

 

 
1

 

 
223

Total revenues - external customers
11,023

 
1,841

 
80

 
224

 
10

 

 
13,178

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
5

 
4,339

 

 

 
(4,344
)
 

Products

 

 
1,572

 

 

 
(1,572
)
 

Total intersegment revenues

 
5

 
5,911

 

 

 
(5,916
)
 

Investment income
23

 
7

 
9

 
1

 
22

 
42

 
104

Total revenues
11,046

 
1,853

 
6,000

 
225

 
32

 
(5,874
)
 
13,282

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
9,294

 
1,354

 

 
147

 
34

 
(187
)
 
10,642

Operating costs
1,081

 
385

 
5,726

 
49

 
3

 
(5,556
)
 
1,688

Depreciation and amortization
61

 
21

 
34

 
3

 

 
(25
)
 
94

Total operating expenses
10,436

 
1,760

 
5,760

 
199

 
37

 
(5,768
)
 
12,424

Income (loss) from operations
610

 
93

 
240

 
26

 
(5
)
 
(106
)
 
858

Interest expense

 

 

 

 

 
59

 
59

Income (loss) before income taxes
$
610

 
$
93

 
$
240

 
$
26

 
$
(5
)
 
$
(165
)
 
$
799

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
Revenues - external customers
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
7,977

 
$

 
$

 
$

 
$

 
$

 
$
7,977

Group Medicare Advantage
1,067

 

 

 

 

 

 
1,067

Medicare stand-alone PDP
1,004

 

 

 

 

 

 
1,004

Total Medicare
10,048

 

 

 

 

 

 
10,048

Fully-insured
109

 
1,350

 

 
882

 

 

 
2,341

Specialty

 
318

 

 

 

 

 
318

Medicaid and other
652

 
2

 

 

 
10

 

 
664

Total premiums
10,809

 
1,670

 

 
882

 
10

 

 
13,371

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
69

 

 

 

 
69

ASO and other
2

 
147

 

 

 
1

 

 
150

Pharmacy

 

 
8

 

 

 

 
8

Total services revenue
2

 
147

 
77

 

 
1

 

 
227

Total revenues - external customers
10,811

 
1,817

 
77

 
882

 
11

 

 
13,598

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
5

 
4,741

 

 

 
(4,746
)
 

Products

 

 
1,580

 

 

 
(1,580
)
 

Total intersegment revenues

 
5

 
6,321

 

 

 
(6,326
)
 

Investment income
22

 
7

 
8

 

 
17

 
42

 
96

Total revenues
10,833

 
1,829

 
6,406

 
882

 
28

 
(6,284
)
 
13,694

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
9,031

 
1,352

 

 
727

 
26

 
(236
)
 
10,900

Operating costs
1,143

 
421

 
6,073

 
144

 
4

 
(6,046
)
 
1,739

Merger termination fee and related costs, net

 

 

 

 

 
20

 
20

Depreciation and amortization
51

 
19

 
36

 
9

 

 
(29
)
 
86

Total operating expenses
10,225

 
1,792

 
6,109

 
880

 
30

 
(6,291
)
 
12,745

Income (loss) from operations
608

 
37

 
297

 
2

 
(2
)
 
7

 
949

Interest expense

 

 

 

 

 
47

 
47

Income (loss) before income taxes
$
608

 
$
37

 
$
297

 
$
2

 
$
(2
)
 
$
(40
)
 
$
902

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
Revenues - external customers
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
24,735

 
$

 
$

 
$

 
$

 
$

 
$
24,735

Group Medicare Advantage
3,867

 

 

 

 

 

 
3,867

Medicare stand-alone PDP
2,787

 

 

 

 

 

 
2,787

Total Medicare
31,389

 

 

 

 

 

 
31,389

Fully-insured
357

 
4,098

 

 
754

 

 

 
5,209

Specialty

 
976

 

 

 

 

 
976

Medicaid and other
1,954

 

 

 

 
28

 

 
1,982

Total premiums
33,700

 
5,074

 

 
754

 
28

 

 
39,556

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
193

 

 

 

 
193

ASO and other
6

 
444

 

 

 
5

 

 
455

Pharmacy

 

 
58

 

 

 

 
58

Total services revenue
6

 
444

 
251

 

 
5

 

 
706

Total revenues - external customers
33,706

 
5,518

 
251

 
754

 
33

 

 
40,262

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
15

 
12,958

 

 

 
(12,973
)
 

Products

 

 
4,706

 

 

 
(4,706
)
 

Total intersegment revenues

 
15

 
17,664

 

 

 
(17,679
)
 

Investment income
72

 
25

 
25

 
3

 
64

 
127

 
316

Total revenues
33,778

 
5,558

 
17,940

 
757

 
97

 
(17,552
)
 
40,578

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
29,017

 
3,952

 

 
389

 
95

 
(596
)
 
32,857

Operating costs
2,998

 
1,178

 
17,083

 
151

 
9

 
(16,725
)
 
4,694

Merger termination fee and related costs, net

 

 

 

 

 
(947
)
 
(947
)
Depreciation and amortization
176

 
63

 
103

 
10

 

 
(74
)
 
278

Total operating expenses
32,191

 
5,193

 
17,186

 
550

 
104

 
(18,342
)
 
36,882

Income (loss) from operations
1,587

 
365

 
754

 
207

 
(7
)
 
790

 
3,696

Interest expense

 

 

 

 

 
166

 
166

Income (loss) before income taxes
$
1,587

 
$
365

 
$
754

 
$
207

 
$
(7
)
 
$
624

 
$
3,530

 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
Revenues - external customers
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
24,054

 
$

 
$

 
$

 
$

 
$

 
$
24,054

Group Medicare Advantage
3,229

 

 

 

 

 

 
3,229

Medicare stand-alone PDP
3,058

 

 

 

 

 

 
3,058

Total Medicare
30,341

 

 

 

 

 

 
30,341

Fully-insured
319

 
4,044

 

 
2,799

 

 

 
7,162

Specialty

 
957

 

 

 

 

 
957

Medicaid and other
1,960

 
12

 

 

 
29

 

 
2,001

Total premiums
32,620

 
5,013

 

 
2,799

 
29

 

 
40,461

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
214

 

 

 

 
214

ASO and other
5

 
500

 
1

 

 
7

 

 
513

Pharmacy

 

 
22

 

 

 

 
22

Total services revenue
5

 
500

 
237

 

 
7

 

 
749

Total revenues - external customers
32,625

 
5,513

 
237

 
2,799

 
36

 

 
41,210

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
17

 
14,292

 

 

 
(14,309
)
 

Products

 

 
4,373

 

 

 
(4,373
)
 

Total intersegment revenues

 
17

 
18,665

 

 

 
(18,682
)
 

Investment income
68

 
19

 
22

 
3

 
48

 
131

 
291

Total revenues
32,693

 
5,549

 
18,924

 
2,802

 
84

 
(18,551
)
 
41,501

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
27,991

 
3,876

 

 
2,545

 
82

 
(688
)
 
33,806

Operating costs
3,294

 
1,278

 
17,989

 
465

 
12

 
(17,866
)
 
5,172

Merger termination fee and related costs, net

 

 

 

 

 
81

 
81

Depreciation and amortization
145

 
62

 
107

 
27

 

 
(78
)
 
263

Total operating expenses
31,430

 
5,216

 
18,096

 
3,037

 
94

 
(18,551
)
 
39,322

Income (loss) from operations
1,263

 
333

 
828

 
(235
)
 
(10
)
 

 
2,179

Interest expense

 

 

 

 

 
141

 
141

Income (loss) before income taxes
$
1,263

 
$
333

 
$
828

 
$
(235
)
 
$
(10
)
 
$
(141
)
 
$
2,038